EX-99.1 2 ex_315771.htm EXHIBIT 99.1 ex_315771.htm

Exhibit 99.1

logo.jpg

 

First National Corporation Reports Fourth Quarter 2021 Financial Results

 

STRASBURG, Va., January 31, 2022 --- First National Corporation (the “Company” or “First National”) (NASDAQ: FXNC), the bank holding company of First Bank (the “Bank”), reported unaudited consolidated net income of $2.2 million, or $0.35 per diluted share, for the fourth quarter of 2021, which included $1.3 million of merger expenses and provision for loan losses of $350 thousand. This compares to net income of $3.2 million, or $0.65 per diluted share for the fourth quarter of 2020 that included recovery of loan losses of $200 thousand.

 

For the year ending December 31, 2021, net income totaled $10.4 million, or $1.86 per diluted share, which included $3.5 million of merger expenses, and resulted in a return on average assets of 0.88% and a return on average equity of 10.30%. This compares to net income of $8.9 million, or $1.82 per diluted share, and a return on average assets of 0.98% and a return on average equity of 10.92% for the same period of 2020. Recovery of loan losses of $650 thousand and provision for loan losses of $3.0 million were included in net income for the years ending December 31, 2021 and 2020, respectively.

 

Key highlights of the fourth quarter of 2021 are as follows. Comparisons are to the corresponding period in the prior year unless otherwise stated:

 

 

Completed operational merger of The Bank of Fincastle into First Bank
    Conversion, employee severance and vendor contract termination costs completed
    Tangible book value per share from merger less dilutive than initial estimate
    Goodwill from merger totaled $1.2 million, compared to initial estimate of $3.9 million
  Completed transaction with SmartBank, which included:
    Seven-person team lift
    Assumption of office lease in the Richmond market
    Acquisition of $82.6 million of loans and branch assets
  Efficiency ratio of 64.69%
  Net interest income increased $2.6 million, or 35%
  Noninterest income increased $794 thousand, or 37%
  Loans increased $195.2 million, or 31%
  Tangible book value per share increased by 5% to $18.28

 

“The Company delivered impressive financial performance for the fourth quarter and for the year while absorbing expenses associated with two strategic acquisitions,” said Scott Harvard, president and chief executive officer of First National.  Harvard continued, “During the quarter, our team successfully completed expansion initiatives into the Richmond and Roanoke markets and began to experience some momentum growing the loan portfolio. We are pleased that we’ve retained the total amount of deposits assumed from the Fincastle acquisition and are optimistic about the impact our newly acquired bankers and markets could have on profitability. With the combination of the dedicated employees and the recent new additions to our team, we believe our banking company is well-positioned to be a leader in Virginia banking and deliver solid returns to our investors.”

 

ACQUISITION OF THE BANK OF FINCASTLE

 

On July 1, 2021, the Company completed the acquisition of The Bank of Fincastle (“Fincastle”) for an aggregate purchase price of $33.8 million of cash and stock (the “Merger”).  Fincastle was merged with and into First Bank. The former Fincastle branches operated as The Bank of Fincastle, a division of First Bank, until their systems were converted on October 16, 2021. For the three-month and twelve-month periods ended December 31, 2021, the Company incurred merger expenses of $1.3 million and $3.5 million, respectively. The Company estimates it will incur approximately $20 thousand of additional merger expenses in the first quarter of 2022.

 

 

 

ACQUISITION OF THE SMARTBANK LOAN PORTFOLIO

 

On September 30, 2021, the Bank acquired $82.6 million of loans and certain branch assets from SmartBank related to their Richmond area branch, located in Glen Allen, Virginia. First Bank paid a premium based on a specific percentage of the loans sold and certain branch assets were acquired at SmartBank’s book value. Additionally, an experienced team of bankers based out of the SmartBank location have transitioned to become employees of First Bank. First Bank did not assume any deposit liabilities from SmartBank in connection with the transaction and SmartBank closed their branch operation on December 31, 2021. The Bank continued to operate its loan production office from the former branch location. First Bank’s assumption of the SmartBank’s branch office lease, acquisition of the remaining branch assets, and the transition of SmartBank employees to First Bank was completed in the fourth quarter of 2021.

 

SMALL BUSINESS ADMINISTRATION'S PPP

 

The Bank participated as a lender in the U.S. Small Business Administration’s (“SBA”) Paycheck Protection Program (“PPP”) to support local small businesses and non-profit organizations by providing forgivable loans. Loan fees received from the SBA are accreted into income evenly over the life of the loans, net of loan origination costs, through interest and fees on loans.  PPP loans totaled $12.5 million at December 31, 2021, with $124 thousand scheduled to mature in the second and third quarters of 2022, and $12.4 million scheduled to mature in the first and second quarters of 2026.

 

NET INTEREST INCOME

 

Net interest income increased $2.6 million, or 35%, to $10.1 million for the fourth quarter of 2021, compared to the same period of 2020. The increase resulted from a $2.6 million, or 32% increase in total interest and dividend income and a $60 thousand, or 9%, decrease in total interest expense. Net interest income was favorably impacted by a $385.5 million, or 43%, increase in average earning assets and was partially offset by the impact of a 17-basis point decrease in the net interest margin to 3.13% when comparing the periods.

 

Accretion of PPP income, net of costs, and accretion of discounts on purchased loans, net of premiums, were included in interest income and fees on loans. Accretion of PPP income totaled $285 thousand in the fourth quarter of 2021, compared to $388 thousand for the same period of 2020. Accretion of discounts on purchased loans totaled $158 thousand in the fourth quarter of 2021. There was no accretion of discounts on purchased loans in the fourth quarter of 2020.

 

PROVISION FOR LOAN LOSSES

 

The provision for loan losses totaled $350 thousand for the fourth quarter of 2021. The allowance for loan losses totaled $5.7 million, or 0.69% of total loans.  The provision for loan losses resulted from $74 thousand of net charge-offs during the quarter and an increase in the general reserve component of the allowance for loan losses, which was partially offset by a decrease in the specific reserve component. The allowance for loan losses totaled $5.4 million, or 0.66% of total loans at September 30, 2021, and $7.5 million, or 1.19% of total loans at December 31, 2020. Recovery of loan losses totaled $200 thousand for the fourth quarter of 2020.

 

Loans 30 to 89 days past due and accruing totaled $3.2 million, or 0.39% of total loans at December 31, 2021, compared to $996 thousand, or 0.16% of total loans one year ago. Accruing substandard loans totaled $315 thousand at December 31, 2021 and $1.4 million at December 31, 2020. Nonperforming assets totaled $4.2 million, or 0.30% of total assets at December 31, 2021, compared to $6.7 million, or 0.71% of total assets at December 31, 2020. Nonperforming assets were comprised of $2.3 million of nonaccrual loans and $1.9 million of other real estate owned. There were $1.5 million of commercial rental properties included in other real estate owned that were acquired in the Merger.

 

During the fourth quarter of 2020 and during the first half of 2021, the Bank modified terms of certain loans for customers that were negatively impacted by the pandemic.  The modifications lowered borrower’s loan payments with interest only payments for periods ranging between 6 and 24 months. Modified loans totaled $11.5 million at December 31, 2021 and were all in the lodging sector within the Bank’s commercial real estate loan portfolio. All modified loans were either performing under their modified terms or had returned to their original terms as of December 31, 2021.

 

 

 

NONINTEREST INCOME

 

Noninterest income increased $794 thousand, or 37%, to $2.9 million for the three-month period ended December 21, 2021, compared to the same period of 2020. Service charges on deposits increased $72 thousand, or 13%, ATM and check card fees increased $318 thousand, or 55%, income from bank-owned life insurance increased $28 thousand, or 23%, and fees for other customer services increased $83 thousand, or 38%, comparing the same periods. The increases were primarily attributable to the acquisition of Fincastle. Wealth management fees increased $118 thousand, or 20%, and was attributable to an increase in assets under management from growth in account values and from an increase in the number of clients being served by the wealth management division.

 

NONINTEREST EXPENSE

 

Noninterest expense increased $4.1 million, or 70%, to $10.0 million for the three-month period ended December 31, 2021, compared to the same period one year ago. The increase was primarily attributable to a $1.9 million increase in salaries and employee benefits, a $421 thousand increase in legal and professional fees, a $1.1 million increase in data processing fees, and a $355 thousand increase in other operating expenses, comparing the same periods. The increases were primarily attributable to the increase in the number of employees, branch offices and customers that resulted from the acquisition of Fincastle, merger expenses related to the acquisition of Fincastle, and the acquisition of the loan portfolio and branch assets from SmartBank in the Richmond market, and the hiring of their team of employees. Merger expenses incurred in the fourth quarter of 2021 totaled $1.3 million and had the largest impact on salaries and employee benefits, marketing, supplies, legal and professional fees, data processing and other operating expenses. 

 

BALANCE SHEET

 

Total assets of First National increased $438.5 million, or 46%, to $1.4 billion at December 31, 2021, compared to $950.9 million at December 31, 2020. Interest-bearing deposits in banks increased $43.1 million, or 38%, total securities increased $168.4 million, or 108%, and loans increased $195.2 million, or 31%. Loans, excluding PPP loans, increased $247.5 million, or 44% and were partially offset by a $52.3 million decrease in PPP loans during the year. PPP loans totaled $12.5 million at December 31, 2021. 

 

Total liabilities increased $406.4 million, or 47%, to $1.3 billion at December 31, 2021, compared to $866.0 million one year ago. The increase in total liabilities was primarily attributable to significant growth in deposits. Total deposits increased $406.3 million, or 48%, to $1.2 billion. Noninterest-bearing demand deposits increased $150.0 million, or 57%, savings and interest-bearing demand deposits increased $211.0 million, or 44%, and time deposits increased $45.4 million, or 45%.

 

Shareholders’ equity increased $32.1 million, or 38%, to $117.0 million at December 31, 2021, compared to one year ago, from a $7.7 million increase in retained earnings and a $27.5 million combined increase in common stock and surplus. These increases were partially offset by $3.1 million decrease in accumulated other comprehensive income. The Bank was considered well-capitalized at December 31, 2021.

 

The acquisitions of Fincastle and the SmartBank loan portfolio had a significant impact on balance sheet growth. On July 1, 2021, the acquisition date of Fincastle, The Bank of Fincastle had total assets of $267.9 million, interest-bearing deposits in banks of $43.5 million, total securities of $12.0 million, loans, net of the allowance for loan losses of $191.5 million, and total deposits of $236.3 million. On September 30, 2021, the acquisition date of SmartBank’s Richmond-area branch loan portfolio, the loans totaled $82.6 million.

 

On January 1, 2022, the Company redeemed $5.0 million of subordinated debt that it issued on October 30, 2015. The debt was an interest only subordinated term note due 2025 in the aggregate principal amount of $5.0 million. The note had a fixed interest rate of 6.75% per annum. Debt issuance costs related to the note were fully amortized at December 31, 2021. Although the note had a maturity date of October 1, 2025, the Company was able to prepay the note, in part or in full through maturity, at the Company's option, on any scheduled interest payment date.

 

 

 

ABOUT FIRST NATIONAL CORPORATION

 

First National Corporation (NASDAQ: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its website, www.fbvirginia.com, its mobile banking platform, a network of ATMs located throughout its market area, a loan production office, a customer service center in a retirement community, and 20 bank branch office locations located throughout the Shenandoah Valley, the central regions of Virginia, the Roanoke Valley, and in the city of Richmond. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management. First Bank also owns First Bank Financial Services, Inc., which invests in entities that provide investment services and title insurance.

 

FORWARD-LOOKING STATEMENTS

 

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company’s future operations and are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements involve a number of risks and uncertainties, including the rapidly changing uncertainties related to the COVID-19 pandemic and its potential adverse effect on the economy, our employees and customers, and our financial performance. For details on other factors that could affect expectations, see the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, and other filings with the Securities and Exchange Commission.

 

CONTACTS

 

Scott C. Harvard

 

M. Shane Bell

President and CEO

 

Executive Vice President and CFO

(540) 465-9121

 

(540) 465-9121

sharvard@fbvirginia.com

 

sbell@fbvirginia.com

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

 

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 9,365     $ 9,215     $ 7,074     $ 7,143     $ 7,310  

Interest on deposits in banks

    64       79       37       33       31  

Interest on federal funds sold

    2       8                    

Interest on securities

                                       

Taxable interest

    920       766       697       717       567  

Tax-exempt interest

    299       242       215       180       163  

Dividends

    23       21       22       22       24  

Total interest income

  $ 10,673     $ 10,331     $ 8,045     $ 8,095     $ 8,095  

Interest expense

                                       

Interest on deposits

  $ 355     $ 369     $ 328     $ 363     $ 410  

Interest on subordinated debt

    155       156       154       154       160  

Interest on junior subordinated debt

    68       68       68       66       68  

Total interest expense

  $ 578     $ 593     $ 550     $ 583     $ 638  

Net interest income

  $ 10,095     $ 9,738     $ 7,495     $ 7,512     $ 7,457  

Provision for (recovery of) loan losses

    350             (1,000 )           (200 )

Net interest income after provision for (recovery of) loan losses

  $ 9,745     $ 9,738     $ 8,495     $ 7,512     $ 7,657  

Noninterest income

                                       

Service charges on deposit accounts

  $ 625     $ 547     $ 447     $ 442     $ 553  

ATM and check card fees

    894       753       682       601       576  

Wealth management fees

    716       696       657       643       598  

Fees for other customer services

    299       434       307       286       216  

Income from bank owned life insurance

    152       161       100       113       124  

Net gains on securities

                      37       2  

Net gains on sale of loans

                18       7       10  

Other operating income

    260       57       224       14       73  

Total noninterest income

  $ 2,946     $ 2,648     $ 2,435     $ 2,143     $ 2,152  

Noninterest expense

                                       

Salaries and employee benefits

  $ 5,099     $ 5,446     $ 3,693     $ 3,555     $ 3,212  

Occupancy

    510       500       399       447       422  

Equipment

    527       519       433       431       440  

Marketing

    179       243       138       106       112  

Supplies

    168       176       77       88       90  

Legal and professional fees

    731       586       483       737       310  

ATM and check card expense

    317       329       268       231       253  

FDIC assessment

    112       87       78       69       105  

Bank franchise tax

    172       153       172       168       161  

Data processing expense

    1,271       465       216       204       196  

Amortization expense

    4       5       5       14       24  

Other real estate owned expense, net

    12       14                    

Net losses (gains) on disposal of premises and equipment

    (15 )                        

Other operating expense

    924       903       668       600       569  

Total noninterest expense

  $ 10,011     $ 9,426     $ 6,630     $ 6,650     $ 5,894  

Income before income taxes

  $ 2,680     $ 2,960     $ 4,300     $ 3,005     $ 3,915  

Income tax expense

    497       562       958       569       759  

Net income

  $ 2,183     $ 2,398     $ 3,342     $ 2,436     $ 3,156  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

 

Common Share and Per Common Share Data

                                       

Net income, basic

  $ 0.35     $ 0.39     $ 0.69     $ 0.50     $ 0.65  

Weighted average shares, basic

    6,226,838       6,220,456       4,868,901       4,863,823       4,858,288  

Net income, diluted

  $ 0.35     $ 0.38     $ 0.69     $ 0.50     $ 0.65  

Weighted average shares, diluted

    6,235,907       6,229,524       4,873,286       4,872,097       4,861,208  

Shares outstanding at period end

    6,228,176       6,226,418       4,870,459       4,868,462       4,860,399  

Tangible book value at period end

  $ 18.28     $ 18.11     $ 18.21     $ 17.65     $ 17.47  

Cash dividends

  $ 0.12     $ 0.12     $ 0.12     $ 0.12     $ 0.11  
                                         

Key Performance Ratios

                                       

Return on average assets

    0.63 %     0.71 %     1.31 %     1.00 %     1.31 %

Return on average equity

    7.44 %     8.64 %     15.33 %     11.53 %     15.03 %

Net interest margin

    3.13 %     3.06 %     3.10 %     3.27 %     3.30 %

Efficiency ratio (1)

    64.69 %     64.86 %     63.65 %     64.53 %     61.00 %
                                         

Average Balances

                                       

Average assets

  $ 1,366,855     $ 1,337,247     $ 1,026,583     $ 988,324     $ 954,810  

Average earning assets

    1,289,977       1,272,969       976,842       937,199       904,511  

Average shareholders’ equity

    116,511       110,153       87,442       85,708       83,545  
                                         

Asset Quality

                                       

Loan charge-offs

  $ 185     $ 111     $ 1,085     $ 66     $ 165  

Loan recoveries

    111       80       64       67       73  

Net charge-offs

    74       31       1,021       (1 )     92  

Non-accrual loans

    2,304       2,158       2,102       6,814       6,714  

Other real estate owned, net

    1,848       1,848                    

Nonperforming assets

    4,152       4,006       2,102       6,814       6,714  

Loans 30 to 89 days past due, accruing

    3,235       2,707       550       906       996  

Loans over 90 days past due, accruing

          7       5       0       302  

Troubled debt restructurings, accruing

                             

Special mention loans

                      0        

Substandard loans, accruing

    315       319       322       1,343       1,394  
                                         

Capital Ratios (2)

                                       

Total capital

  $ 125,934     $ 128,197     $ 95,856     $ 94,044     $ 91,243  

Tier 1 capital

    120,224       122,763       90,391       86,717       84,032  

Common equity tier 1 capital

    120,224       122,763       90,391       86,717       84,032  

Total capital to risk-weighted assets

    14.76 %     14.42 %     16.25 %     16.05 %     15.82 %

Tier 1 capital to risk-weighted assets

    14.09 %     13.81 %     15.32 %     14.80 %     14.57 %

Common equity tier 1 capital to risk-weighted assets

    14.09 %     13.81 %     15.32 %     14.80 %     14.57 %

Leverage ratio

    8.82 %     9.22 %     8.78 %     8.78 %     8.80 %

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

 

Balance Sheet

                                       

Cash and due from banks

  $ 18,725     $ 19,182     $ 13,913     $ 11,940     $ 13,115  

Interest-bearing deposits in banks

    157,281       95,459       114,334       164,322       114,182  

Federal funds sold

          80,589                    

Securities available for sale, at fair value

    289,495       266,600       222,236       159,742       140,225  

Securities held to maturity, at amortized cost

    33,441       10,046       10,898       13,424       14,234  

Restricted securities, at cost

    1,813       1,813       1,631       1,631       1,875  

Loans held for sale

                            245  

Loans, net of allowance for loan losses

    819,408       816,977       611,883       630,716       622,429  

Other real estate owned

    1,848       1,848                    

Premises and equipment, net

    22,403       22,401       18,876       19,087       19,319  

Accrued interest receivable

    3,903       3,823       2,662       2,609       2,717  

Bank owned life insurance

    24,294       24,141       18,128       18,029       17,916  

Goodwill

    3,030       4,011                    

Core deposit intangibles, net

    154       159             5       19  

Other assets

    13,641       8,740       10,032       6,625       4,656  

Total assets

  $ 1,389,436     $ 1,355,789     $ 1,024,593     $ 1,028,130     $ 950,932  
                                         

Noninterest-bearing demand deposits

  $ 413,188     $ 411,527     $ 290,571     $ 292,280     $ 263,229  

Savings and interest-bearing demand deposits

    689,998       652,624       528,002       526,012       479,035  

Time deposits

    145,566       148,419       95,732       97,765       100,197  

Total deposits

  $ 1,248,752     $ 1,212,570     $ 914,305     $ 916,057     $ 842,461  

Subordinated debt

    9,993       9,993       9,992       9,992       9,991  

Junior subordinated debt

    9,279       9,279       9,279       9,279       9,279  

Accrued interest payable and other liabilities

    4,373       7,041       2,335       6,876       4,285  

Total liabilities

  $ 1,272,397     $ 1,238,883     $ 935,911     $ 942,204     $ 866,016  
                                         

Preferred stock

  $     $     $     $     $  

Common stock

    7,785       7,783       6,088       6,086       6,075  

Surplus

    31,966       31,889       6,295       6,214       6,151  

Retained earnings

    76,990       75,554       73,901       71,144       69,292  

Accumulated other comprehensive income, net

    298       1,680       2,398       2,482       3,398  

Total shareholders’ equity

  $ 117,039     $ 116,906     $ 88,682     $ 85,926     $ 84,916  

Total liabilities and shareholders’ equity

  $ 1,389,436     $ 1,355,789     $ 1,024,593     $ 1,028,130     $ 950,932  
                                         

Loan Data

                                       

Mortgage loans on real estate:

                                       

Construction and land development

  $ 55,721     $ 45,120     $ 25,035     $ 25,720     $ 27,328  

Secured by farmland

    3,708       3,748       495       507       521  

Secured by 1-4 family residential

    291,990       294,216       235,158       236,870       235,814  

Other real estate loans

    361,213       358,895       244,960       248,357       246,362  

Loans to farmers (except those secured by real estate)

    985       857       232       436       637  

Commercial and industrial loans (except those secured by real estate)

    98,820       104,807       102,734       117,109       109,201  

Consumer installment loans

    4,963       6,577       5,179       5,684       6,458  

Deposit overdrafts

    175       172       174       112       143  

All other loans

    7,543       8,019       3,381       3,407       3,450  

Total loans

  $ 825,118     $ 822,411     $ 617,348     $ 638,202     $ 629,914  

Allowance for loan losses

    (5,710 )     (5,434 )     (5,465 )     (7,486 )     (7,485 )

Loans, net

  $ 819,408     $ 816,977     $ 611,883     $ 630,716     $ 622,429  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2021

   

2021

   

2021

   

2021

   

2020

 

Reconciliation of Tax-Equivalent Net Interest Income

                                       

GAAP measures:

                                       

Interest income – loans

  $ 9,365     $ 9,215     $ 7,074     $ 7,143     $ 7,310  

Interest income – investments and other

    1,308       1,116       971       952       785  

Interest expense – deposits

    (355 )     (369 )     (328 )     (363 )     (410 )

Interest expense – subordinated debt

    (155 )     (156 )     (154 )     (154 )     (160 )

Interest expense – junior subordinated debt

    (68 )     (68 )     (68 )     (66 )     (68 )

Total net interest income

  $ 10,095     $ 9,738     $ 7,495     $ 7,512     $ 7,457  

Non-GAAP measures:

                                       

Tax benefit realized on non-taxable interest income – loans

  $ 8     $ 8     $ 8     $ 8     $ 8  

Tax benefit realized on non-taxable interest income – municipal securities

    80       64       57       48       43  

Total tax benefit realized on non-taxable interest income

  $ 88     $ 72     $ 65     $ 56     $ 51  

Total tax-equivalent net interest income

  $ 10,183     $ 9,810     $ 7,560     $ 7,568     $ 7,508  

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Year Ended

 
   

December 31,

   

December 31,

 
   

2021

   

2020

 

Income Statement

               

Interest income

               

Interest and fees on loans

  $ 32,797     $ 29,497  

Interest on deposits in banks

    213       190  

Interest on federal funds sold

    10        

Interest on securities

               

Taxable interest

    3,100       2,448  

Tax-exempt interest

    936       617  

Dividends

    88       99  

Total interest income

  $ 37,144     $ 32,851  

Interest expense

               

Interest on deposits

  $ 1,415     $ 2,589  

Interest on subordinated debt

    619       501  

Interest on junior subordinated debt

    270       293  

Total interest expense

  $ 2,304     $ 3,383  

Net interest income

  $ 34,840     $ 29,468  

Provision for (recovery of) loan losses

    (650 )     3,000  

Net interest income after provision for loan losses

  $ 35,490     $ 26,468  

Noninterest income

               

Service charges on deposit accounts

  $ 2,061     $ 2,028  

ATM and check card fees

    2,930       2,314  

Wealth management fees

    2,712       2,208  

Fees for other customer services

    1,326       983  

Income from bank owned life insurance

    526       469  

Net gains on securities

    37       40  

Net gains on sale of loans

    25       70  

Other operating income

    555       113  

Total noninterest income

  $ 10,172     $ 8,225  

Noninterest expense

               

Salaries and employee benefits

  $ 17,793     $ 13,321  

Occupancy

    1,856       1,666  

Equipment

    1,910       1,707  

Marketing

    666       355  

Supplies

    509       394  

Legal and professional fees

    2,537       1,152  

ATM and check card expense

    1,145       980  

FDIC assessment

    346       247  

Bank franchise tax

    665       637  

Data processing expense

    2,156       759  

Amortization expense

    28       151  

Other real estate owned expense, net

    26        

Net losses (gains) on disposal of premises and equipment

    (15 )     (29 )

Other operating expense

    3,095       2,446  

Total noninterest expense

  $ 32,717     $ 23,786  

Income before income taxes

  $ 12,945     $ 10,907  

Income tax expense

    2,586       2,049  

Net income

  $ 10,359     $ 8,858  

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Year Ended

 
   

December 31,

   

December 31,

 
   

2021

   

2020

 

Common Share and Per Common Share Data

               

Net income, basic

  $ 1.87     $ 1.82  

Weighted average shares, basic

    5,550,589       4,878,139  

Net income, diluted

  $ 1.86     $ 1.82  

Weighted average shares, diluted

    5,559,082       4,880,266  

Shares outstanding at period end

    6,228,176       4,860,399  

Tangible book value at period end

  $ 18.28     $ 17.47  

Cash dividends

  $ 0.48     $ 0.44  
                 

Key Performance Ratios

               

Return on average assets

    0.88 %     0.98 %

Return on average equity

    10.30 %     10.92 %

Net interest margin

    3.13 %     3.50 %

Efficiency ratio (1)

    64.44 %     62.52 %
                 

Average Balances

               

Average assets

  $ 1,182,436     $ 901,216  

Average earning assets

    1,120,647       846,663  

Average shareholders’ equity

    100,596       81,093  
                 

Asset Quality

               

Loan charge-offs

  $ 1,447     $ 784  

Loan recoveries

    322       335  

Net charge-offs

    1,125       449  
                 

Reconciliation of Tax-Equivalent Net Interest Income

               

GAAP measures:

               

Interest income – loans

  $ 32,797     $ 29,497  

Interest income – investments and other

    4,347       3,354  

Interest expense – deposits

    (1,415 )     (2,589 )

Interest expense – subordinated debt

    (619 )     (501 )

Interest expense – junior subordinated debt

    (270 )     (293 )

Total net interest income

  $ 34,840     $ 29,468  

Non-GAAP measures:

               

Tax benefit realized on non-taxable interest income – loans

  $ 32     $ 34  

Tax benefit realized on non-taxable interest income – municipal securities

    249       164  

Total tax benefit realized on non-taxable interest income

  $ 281     $ 198  

Total tax-equivalent net interest income

  $ 35,121     $ 29,666  

 

 

(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense, amortization of intangibles, gains and losses on disposal of premises and equipment, and merger related expenses by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding gains and losses on sales of securities.  Tax-equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit is 21%. See the tables above for tax-equivalent net interest income and reconciliations of net interest income to tax-equivalent net interest income.  The efficiency ratio is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency.  Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such.  Management believes; however, such financial information is meaningful to the reader in understanding operational performance but cautions that such information not be viewed as a substitute for GAAP.

 

(2) All capital ratios reported are for First Bank.